197.9
Revenue฿M
248.2
258.7
264.0
275.7
280.3
283.1
288.8
295.7
307.8
315.3
204.4
2.38%
2.86%
45
29.12
Revenue growth%
16.15
14.22
15.29
16.69
14.03
14.09
12.72
11.16
12.40
14.80
16.03
12.72
14.16
49
25.00
Gross margin%
3.14
3.42
4.03
1.52
0.40
0.40
0.40
0.40
0.40
2.91
7.85
0.40
0.96
69
7.94
Operating margin%
16.68
18.45
18.92
19.25
21.15
21.64
21.89
22.54
22.57
23.87
13.45
22.54
21.40
54
22.88
Net margin%
21.78
19.27
18.93
18.33
18.61
21.23
22.04
23.51
21.91
21.61
11.44
21.91
21.42
62
24.38
P/E ratio (avg)x
15.95
14.17
12.64
11.14
10.50
9.517
9.475
8.955
9.821
9.746
6.994
9.517
10.16
95
31.76
EV/EBITx
30.32
29.55
33.03
35.35
39.75
44.98
45.56
45.64
44.75
40.60
7.926
44.98
40.17
47
26.24
FCF yield (avg)%
13.82
12.24
9.58
10.37
11.56
8.77
7.35
9.52
8.16
9.07
12.34
8.77
9.55
10
18.66
FCF margin%
10.14
8.57
6.79
7.69
5.59
5.83
7.32
5.80
3.45
2.42
11.27
5.80
6.31
54
1.295
FCF / Net incomex
1.485
1.422
1.400
1.370
1.440
1.414
1.455
1.588
1.544
1.526
1.264
1.526
1.448
37
24.48
ROIC%
16.82
14.18
14.46
17.33
14.34
12.13
14.15
14.41
14.30
17.25
17.19
14.30
14.37
87
23.05
Return on equity%
4.27
2.33
4.77
5.91
4.24
3.65
3.35
1.61
1.29
1.19
12.66
1.61
3.50
54
25.12
Return on assets%
18.48
18.99
19.01
16.04
17.05
18.70
18.24
19.49
21.84
18.86
5.11
18.86
18.78
79
0.12
EPS฿
0.14
0.14
0.15
0.16
0.18
0.18
0.19
0.18
0.17
0.18
0.13
0.25%
2.95%
—
5.76
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.86
3.69
6.41
7.46
13.21
3.69
0.40
81
0.12
Bookvalue per sh฿
0.09
0.11
0.11
0.12
0.11
0.12
0.14
0.15
0.17
0.17
0.06
8.88%
8.05%
—
0.13
FCF per share฿
0.27
0.29
0.28
0.28
0.31
0.33
0.35
0.37
0.37
0.43
0.09
6.26%
5.25%
—
0.06
Dividend per sh฿
0.23
0.27
0.31
0.30
0.35
0.40
0.38
0.39
0.43
0.50
0.19
7.22%
9.47%
—
26.76
Div yield (avg)%
10.50
8.07
10.82
10.08
8.80
8.27
6.25
4.18
2.83
0.40
18.69
4.18
8.17
78
20.17
Payout ratio%
0.59
0.40
2.94
0.49
0.40
1.82
0.40
0.40
2.27
2.71
22.79
1.82
0.54
71
1.334
Shares (diluted)B
1.983
1.960
1.957
2.230
2.214
2.297
2.565
2.972
3.019
3.261
1.320
8.05%
6.72%
26
3.95
Buyback yield%
11.62
11.47
12.14
9.24
7.28
5.72
4.79
7.37
7.89
8.53
27.69
7.37
8.21
90
1.245
D/E ratiox
2.020
2.079
2.448
2.393
2.768
2.653
3.032
3.142
3.028
3.470
1.673
3.032
2.711
19
196.4
Enterprise value฿M
141.8
137.6
130.6
144.0
145.8
157.0
169.3
174.6
179.5
187.4
35.23
5.15%
3.70%
56
77.11
LT debt฿M
185.3
197.2
202.3
216.0
219.6
235.5
237.6
277.6
325.3
313.5
122.9
7.39%
5.44%
21
Revenue
฿315.3M
2.86%
1.00×
Cost of revenue
฿220.5M
2.85%
1.00×
Operating expenses
฿63.23M
2.27%
0.94×
Cash and investments
15.90%
Spread over hurdle
(5.79%)